Flat
E16
2 beds
1 bath
Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£40,750First YearProfit From Rental Income
£-8,708
↘ -21%After 5 Years
Change In Property Value
£13,678
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,964 | £6,053 | £6,205 | £6,360 | £6,551 | £31,133 |
| Total Expenses | £7,853 | £7,908 | £7,966 | £8,026 | £8,087 | £39,841 |
| Profit Before Tax | £-1,889 | £-1,855 | £-1,762 | £-1,666 | £-1,537 | £-8,708 |
| Profit After Tax | £-1,889 | £-1,855 | £-1,762 | £-1,666 | £-1,537 | £-8,708 |
| Change In Property Value | £1 | £1 | £2,650 | £4,730 | £6,295 | £13,678 |
| Net Return | £-1,888 | £-1,853 | £888 | £3,065 | £4,758 | £4,969 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -5% | 2% | 8% | 12% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change